$762,311
NAL Estimated Property Value2603 Rosebud Lane, Mansfield, TX, 76084
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size9,087 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN126.4068.11020
Lot Number2
SubdivisionSomerset Addition Ph 2
Land UseResidential
Legal DescriptionLOT 2 BLK 11 SOMERSET ADDITION PH 2
Census Tract130419
Assessed Land Value$95,000
Assessed Improvement Value$667,311
Assessment Year2025
Investor Tools
$762,311
Estimated Property Value
$412,181Estimated Mortgage Balance
$350,130Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,574 /month
Positive
Cash Flow Estimate:
$1,525 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$559/month
$675/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,891
$762,311
2025
$95,000
$667,311
$762,311
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,891
$762,311
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Fha
$418,904
Yes
First
May 25, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$412,181
$350,130
45%
54%
$2,718/mo
